PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 1 DATE 06/16/22 EST. NO. 003 TIME 04:31 PM R.E. NAME: FALLAH, KAMI/CE-ZOKAI, FARID 12-0S5804 --------------------------------------------------------------------------- CCO REPORT REPORT TYPE OF WORK(+) WORK BR CONTR NO. NUMBER AMOUNT PERFORMED (-) DATE WK RPT.NO C O M M E N T S --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 1 DATE 06/16/22 EST. NO. 003 TIME 04:31 PM R.E. NAME: FALLAH, KAMI/CE-ZOKAI, FARID 12-0S5804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S5804 TIME 04:31 PM ESTIMATE NO. 003 BID OPENING 01/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: FALLAH, KAMI/CE-ZOKAI, FARID DATE OF THIS ESTIMATE 06/16/22 LOCATION PROGRESS ESTIMATE 12-ORA-5-1.6/1.6 ----------------- RV CONCRETE EL CAMINO REAL BRIDGE REPAIRS 605 E. COMMERCIAL ST.; ANAHEIM CA 92801 FED. AID NO. N O N E REMOVE FALSEWORK, BACKFILL EROSION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 120,000.00 23.000 46,000.00 55.000 110,000 002 CONSTRUCTION AREA SIGNS LS 25,900.0000 25,900.00 0.300 7,770.00 1.000 25,900 003 TRAFFIC CONTROL SYSTEM LS 132,000.0000 132,000.00 0.700 92,400.00 1.000 132,000 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 26.0000 1,560.00 60.000 1,560.00 60.000 1,560 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.2500 1,625.00 1,300.000 1,625.00 1,300.000 1,625 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 97.5000 5,850.00 35.000 3,412.50 60.000 5,850 SYSTEM DAY 007 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 6,239.0000 6,239.00 0.700 4,367.30 1.000 6,239 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,890.0000 11,560.00 2.000 5,780.00 4.000 11,560 009 JOB SITE MANAGEMENT LS 2,500.0000 2,500.00 0.680 1,700.00 1.000 2,500 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 0.250 625.00 1.000 2,500 011 ROADWAY EXCAVATION CY 193.0000 39,758.00 40.000 7,720.00 246.000 47,478 012 STRUCTURE BACKFILL (SLURRY CEMENT) CY 302.0000 393,204.00 1,302.000 393,204.00 1,302.000 393,204 (F) 013 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,550.0000 775,000.00 450.000 697,500 (TYPE R) 014 PAVING NOTCH EXTENSION CF 279.0000 74,772.00 259.000 72,261 015 CLEAN EXPANSION JOINT LF 38.1300 4,689.99 62.000 2,364 016 JOINT SEAL (MR 1") LF 38.0000 19,608.00 208.000 7,904 017 CLEAN AND PAINT GALVANIZED SURFACES LS 3,200.0000 3,200.00 0.000 0 018 CORE CONCRETE (9") LF 280.0000 10,080.00 12.000 3,360 019 BRIDGE REMOVAL (PORTION) LS 27,324.0000 27,324.00 1.000 27,324 020 ACCESS DOOR ASSEMBLY EA 3,992.0000 47,904.00 6.000 23,952 021 MISCELLANEOUS METAL (BRIDGE) LB 30.0000 10,860.00 0.000 0 (F) 022 REMOVE PAVEMENT MARKER EA 9.0000 198.00 22.000 198.00 22.000 198 PROGRAM CAS145 PAGE 2 DATE 06/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S5804 TIME 04:31 PM ESTIMATE NO. 003 BID OPENING 01/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: FALLAH, KAMI/CE-ZOKAI, FARID DATE OF THIS ESTIMATE 06/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 220.00 22.000 220.00 22.000 220 024 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 720.00 120.000 720.00 120.000 720 (ENHANCED WET NIGHT VISIBILITY) 025 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.9500 2,054.00 520.000 2,054.00 520.000 2,054 (ENHANCED WET NIGHT VISIBILITY) 026 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 720.00 120.000 720.00 120.000 720 027 REMOVE 6" TRAFFIC STRIPE LF 1.6000 2,080.00 1,300.000 2,080.00 1,300.000 2,080 028 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 4.6500 3,627.00 780.000 3,627.00 780.000 3,627 (WARRANTY) (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 06/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S5804 TIME 04:31 PM ESTIMATE NO. 003 BID OPENING 01/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: FALLAH, KAMI/CE-ZOKAI, FARID DATE OF THIS ESTIMATE 06/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 575,782.80 1,584,700.06 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 575,782.80 1,584,700.06 029 MOBILIZATION LS 180,000.0000 180,000.00 1.000 180,000 ORIGINAL CONTRACT AMOUNT 1,905,752.99 TOTAL WORK COMPLETED 575,782.80 1,764,700.06 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 575,782.80 1,764,700.06 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN EST. DATE WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR COMPLETION DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 03/16/22 60 04/01/22 04/01/22 07/05/22 51 5 0 0 92% 85% PROGRESS IS SATISFACTORY FALLAH, KAMI/CE-ZOKAI, FARID RESIDENT ENGINEER